|
Cash & Equivalents
|
1.65M | 0.69M | 1.18M | 0.95M | 1.68M | 1.32M | 0.44M | 1.54M | 1.49M | 1.93M | 0.84M | 2.51M | 2.27M | 1.56M | 1.96M | 1.26M | 3.31M | 3.28M | 11.80M | 9.44M | 12.29M | 12.72M | 3.59M | 7.53M | 1.91M | 5.69M | 3.80M | 8.20M | 4.38M | 5.11M | 4.73M | 4.76M | 8.45M | 6.05M | 6.21M | 6.88M | 13.04M | 14.08M | 10.15M | 8.07M | 6.40M | 3.85M | 13.99M | 10.43M | 8.87M | 11.15M | 8.97M | 10.45M | 13.30M | 3.58M | 2.03M | 1.67M | 1.44M | 6.95M | 4.68M | 10.28M | 6.01M | 3.10M | 5.49M | 8.04M | 3.22M | 5.11M |
|
Short-term Investments
|
| | | 7.97M | 9.60M | 11.12M | 12.09M | 17.55M | 18.90M | 15.91M | 15.61M | 9.71M | 9.91M | 8.33M | 10.29M | 12.36M | 10.74M | 14.62M | 11.55M | 20.10M | 17.56M | 23.18M | 23.63M | 19.70M | 19.56M | 22.32M | 24.66M | 19.59M | 26.86M | 16.92M | 18.81M | 20.77M | 22.92M | 23.94M | 17.45M | 12.49M | 3.00M | | 12.06M | 19.08M | 19.18M | 23.23M | 11.12M | 7.68M | 17.06M | 22.66M | 22.48M | 20.84M | 14.89M | 10.33M | 10.34M | 15.51M | 12.17M | 7.22M | 14.34M | 11.92M | 15.67M | 19.84M | 14.91M | 13.69M | 12.61M | 12.64M |
|
Cash & Current Investments
|
1.65M | 0.69M | 1.18M | 8.92M | 11.28M | 12.45M | 12.53M | 19.10M | 20.40M | 17.84M | 16.45M | 12.22M | 12.18M | 9.89M | 12.25M | 13.62M | 14.06M | 17.91M | 23.35M | 29.54M | 29.85M | 35.89M | 27.22M | 27.23M | 21.47M | 28.01M | 28.45M | 27.79M | 31.24M | 22.03M | 23.54M | 25.52M | 31.38M | 29.99M | 23.65M | 19.37M | 16.04M | 14.08M | 22.21M | 27.15M | 25.58M | 27.08M | 25.10M | 18.11M | 25.93M | 33.81M | 31.45M | 31.29M | 28.19M | 13.91M | 12.37M | 17.18M | 13.61M | 14.18M | 19.02M | 22.20M | 21.68M | 22.93M | 20.39M | 21.73M | 15.83M | 17.75M |
|
Receivables - Net
|
| | | 3.60M | 3.40M | 2.97M | 3.46M | 2.68M | 2.95M | 1.96M | 2.62M | 2.52M | 2.47M | 3.03M | 1.79M | 2.33M | 3.79M | 3.68M | 1.86M | 2.96M | 3.04M | 2.78M | 1.75M | 2.24M | 2.65M | 3.37M | 1.46M | 3.44M | 3.13M | 2.66M | 2.17M | 2.89M | 3.12M | 3.05M | 2.72M | 3.00M | 2.75M | 3.22M | 2.12M | 2.69M | 2.30M | 1.92M | 3.16M | 1.96M | 3.32M | 2.88M | 3.04M | 4.70M | 3.51M | 5.86M | 2.10M | 6.52M | 5.40M | 2.92M | 2.25M | 3.14M | 2.10M | 2.95M | 1.36M | 3.59M | 2.25M | 2.44M |
|
Receivables
|
| | | 3.60M | 3.40M | 2.97M | 3.46M | 2.68M | 2.95M | 1.96M | 2.62M | 2.52M | 2.47M | 3.03M | 1.79M | 2.33M | 3.79M | 3.68M | 1.86M | 2.96M | 3.04M | 2.78M | 1.75M | 2.24M | 2.65M | 3.37M | 1.46M | 3.44M | 3.13M | 2.66M | 2.17M | 2.89M | 3.12M | 3.05M | 2.72M | 3.00M | 2.75M | 3.22M | 2.12M | 2.69M | 2.30M | 1.92M | 3.16M | 1.96M | 3.32M | 2.88M | 3.04M | 4.70M | 3.51M | 5.86M | 2.10M | 6.52M | 5.40M | 2.92M | 2.25M | 3.14M | 2.10M | 2.95M | 1.36M | 3.59M | 2.25M | 2.44M |
|
Raw Materials
|
| | | | | | | | | | | | | | | 0.78M | | | | 0.74M | 0.78M | 0.81M | 0.73M | 0.81M | 0.70M | 0.64M | 0.76M | 0.79M | 0.68M | 0.79M | 1.04M | 1.08M | 1.06M | 1.10M | 1.16M | 1.13M | 1.08M | 1.13M | 1.14M | 1.02M | 0.91M | 0.95M | 0.84M | 0.66M | 0.70M | 0.81M | 0.78M | 0.99M | 0.99M | 1.32M | 1.34M | 1.60M | 1.74M | | 2.07M | 1.98M | 1.81M | 1.80M | 1.74M | 1.61M | 1.58M | 1.67M |
|
Work In Process
|
| | | | | | | | | | | | | | | 1.90M | | | | 2.30M | 1.68M | 1.69M | 1.57M | 1.65M | 1.88M | 1.81M | 1.78M | 1.97M | 1.90M | 2.01M | 1.71M | 1.83M | 1.89M | 1.87M | 2.27M | 2.33M | 2.25M | 2.28M | 1.91M | 1.86M | 2.03M | 1.95M | 1.96M | 2.22M | 2.40M | 2.59M | 2.81M | 3.36M | 3.86M | 3.83M | 4.15M | 3.78M | 2.91M | | 3.00M | 2.64M | 3.06M | 3.31M | 3.80M | 3.61M | 3.68M | 3.33M |
|
Finished Goods
|
| | | | | | | | | | | | | | | 0.53M | | | | 0.70M | 0.71M | 0.64M | 0.81M | 0.74M | 0.60M | 0.46M | 0.62M | 0.60M | 0.67M | 0.71M | 0.84M | 0.74M | 0.67M | 0.60M | 0.72M | 0.81M | 0.89M | 0.95M | 1.11M | 1.00M | 1.01M | 1.03M | 1.04M | 1.02M | 0.57M | 0.58M | 0.77M | 0.75M | 0.69M | 0.64M | 0.97M | 1.03M | 1.64M | | 2.29M | 2.53M | 2.29M | 2.31M | 2.25M | 2.23M | 2.20M | 2.42M |
|
Inventory
|
| | | 3.34M | 3.37M | 3.38M | 3.32M | 3.53M | 3.83M | 3.81M | 4.04M | 3.62M | 3.53M | 3.40M | 3.32M | 3.21M | 3.57M | 3.64M | 3.92M | 3.74M | 3.17M | 3.15M | 3.11M | 3.21M | 3.19M | 2.91M | 3.16M | 3.36M | 3.25M | 3.50M | 3.60M | 3.65M | 3.62M | 3.58M | 4.14M | 4.26M | 4.22M | 4.36M | 4.16M | 3.88M | 3.94M | 3.93M | 3.84M | 3.90M | 3.67M | 3.98M | 4.37M | 5.09M | 5.54M | 5.79M | 6.46M | 6.42M | 6.29M | 6.97M | 7.35M | 7.16M | 7.16M | 7.42M | 7.79M | 7.45M | 7.45M | 7.42M |
|
Current Deferred Tax Assets
|
| | | | | 0.12M | 0.28M | | | | | | 0.25M | 0.26M | 0.24M | 0.24M | 0.21M | 0.17M | 0.18M | 0.10M | 0.15M | 0.11M | 0.15M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid Assets
|
| | | 1.19M | 1.04M | 1.35M | 1.17M | 1.16M | 1.20M | 1.29M | 1.33M | 0.96M | 1.06M | 0.89M | 1.22M | 0.82M | 0.97M | 0.85M | 1.53M | 0.57M | 0.85M | 0.64M | 0.90M | 0.73M | 0.70M | 0.70M | 0.75M | 0.61M | 0.60M | 0.52M | 0.97M | 0.64M | 0.53M | 0.65M | 0.76M | 0.82M | 0.65M | 0.85M | 0.85M | 0.66M | 0.72M | 0.61M | 0.57M | 0.39M | 0.66M | 0.75M | 0.92M | 0.42M | 0.72M | 0.60M | 0.92M | 0.66M | 0.71M | 1.06M | 0.60M | 0.69M | 0.52M | 0.53M | 0.74M | 0.43M | 0.63M | 1.16M |
|
Current Assets
|
| | | 17.05M | 19.09M | 20.27M | 20.76M | 26.17M | 28.09M | 24.61M | 24.16M | 19.04M | 19.20M | 17.17M | 18.54M | 20.21M | 22.32M | 25.99M | 30.60M | 36.92M | 37.05M | 42.57M | 33.14M | 33.42M | 28.01M | 34.98M | 33.83M | 35.19M | 38.22M | 28.72M | 30.27M | 32.70M | 38.65M | 37.26M | 31.27M | 27.44M | 23.65M | 22.49M | 29.33M | 34.38M | 32.54M | 33.54M | 32.68M | 24.36M | 33.58M | 41.42M | 39.78M | 41.50M | 37.97M | 26.17M | 21.85M | 30.79M | 26.01M | 25.13M | 29.21M | 33.19M | 31.46M | 33.84M | 30.27M | 33.20M | 26.17M | 28.77M |
|
Property, Plant & Equipment (Net)
|
| | | 1.53M | 1.62M | 1.59M | 1.93M | 2.51M | 2.82M | 3.24M | 3.66M | 3.69M | 3.50M | 3.31M | 3.12M | 3.00M | 2.80M | 2.57M | 2.42M | 2.26M | 2.07M | 1.99M | 1.80M | 1.69M | 1.50M | 1.45M | 1.30M | 1.41M | 1.65M | 1.62M | 1.51M | 1.33M | 1.24M | 1.12M | 1.02M | 0.89M | 0.82M | 0.73M | 0.65M | 0.58M | 0.51M | 0.43M | 0.37M | 0.34M | 0.30M | 0.28M | 0.24M | 0.61M | 0.48M | 0.44M | | 1.35M | | 1.21M | | | | | | | | |
|
Long-Term Investments
|
| | | 53.26M | 55.94M | 55.15M | 56.38M | 54.45M | 56.66M | 62.02M | 64.77M | 73.04M | 75.35M | 79.14M | 80.58M | 82.02M | 86.19M | 84.55M | 82.80M | 70.91M | 70.43M | 60.78M | 68.13M | 65.70M | 71.17M | 60.78M | 59.67M | 56.81M | 53.35M | 59.62M | 56.73M | 52.84M | 46.56M | 46.86M | 51.91M | 54.93M | 58.61M | 58.80M | 50.92M | 43.61M | 45.05M | 40.78M | 40.66M | 47.04M | 37.46M | 27.54M | 27.18M | 24.31M | 25.52M | 39.51M | 41.17M | 36.13M | 39.72M | 39.62M | 35.67M | 30.79M | 31.51M | 28.28M | 29.70M | 26.30M | 31.69M | 27.84M |
|
Long-Term Deferred Tax
|
| | | | | | | | | | | | | | | | | | | | | | 0.10M | 0.05M | | 0.12M | 0.45M | 0.36M | 0.41M | 0.43M | 0.33M | 0.57M | 0.60M | 0.63M | 0.59M | 0.35M | 0.19M | 0.07M | 0.06M | 0.11M | | | | 0.07M | 0.10M | 0.14M | 0.26M | 0.48M | 0.58M | 0.89M | 0.86M | 0.57M | 0.72M | 1.40M | 1.29M | 1.45M | 1.59M | 1.52M | 1.69M | 1.87M | 1.85M | 1.08M |
|
Non-Current Assets
|
| | | 54.79M | 57.56M | 56.74M | 58.32M | 56.96M | 59.48M | 65.26M | 68.44M | 76.73M | 78.85M | 82.45M | 83.71M | 85.03M | 88.99M | 87.12M | 85.22M | 73.17M | 72.50M | 62.77M | 70.03M | 67.44M | 72.67M | 62.35M | 61.41M | 58.58M | 55.41M | 61.68M | 58.58M | 54.74M | 48.40M | 48.60M | 53.52M | 56.17M | 59.85M | 59.79M | 51.79M | 45.11M | 46.34M | 41.96M | 41.74M | 48.14M | 38.52M | 28.59M | 28.27M | 0.61M | 27.11M | 41.34M | 1.39M | 1.35M | 1.27M | 42.58M | 1.13M | 1.05M | 1.90M | 2.02M | 13.62M | 13.71M | 14.77M | 14.84M |
|
Assets
|
| | | 71.84M | 76.64M | 77.01M | 79.07M | 83.13M | 87.57M | 89.87M | 92.60M | 95.77M | 98.05M | 99.62M | 102.24M | 105.24M | 111.31M | 113.11M | 115.82M | 110.09M | 109.56M | 105.34M | 103.17M | 100.85M | 100.67M | 97.34M | 95.24M | 93.77M | 93.63M | 90.40M | 88.84M | 87.43M | 87.05M | 85.86M | 84.79M | 83.62M | 83.51M | 82.28M | 81.12M | 79.50M | 78.88M | 75.50M | 74.42M | 72.50M | 72.10M | 70.01M | 68.05M | 67.47M | 65.07M | 67.51M | 65.73M | 69.26M | 68.12M | 67.71M | 67.63M | 66.78M | 66.71M | 65.88M | 64.59M | 64.28M | 63.55M | 61.49M |
|
Accounts Payables
|
| | | 0.73M | 0.72M | 0.55M | 0.60M | 0.66M | 0.60M | 0.66M | 0.56M | 0.42M | 0.34M | 0.39M | 0.29M | 0.37M | 0.51M | 0.34M | 0.36M | 0.36M | 0.39M | 0.45M | 0.21M | 0.32M | 0.30M | 0.31M | 0.36M | 0.38M | 0.34M | 0.25M | 0.26M | 0.41M | 0.39M | 0.25M | 0.31M | 0.38M | 0.24M | 0.32M | 0.15M | 0.19M | 0.18M | 0.15M | 0.14M | 0.34M | 0.36M | 0.41M | 0.11M | 0.94M | 0.30M | 0.40M | 0.47M | 0.28M | 0.16M | 0.24M | 0.17M | 0.13M | 0.17M | 0.17M | 0.15M | 0.21M | 0.18M | 0.23M |
|
Payables
|
| | | 0.73M | 0.72M | 0.55M | 0.60M | 0.66M | 0.60M | 0.66M | 0.56M | 0.42M | 0.34M | 0.39M | 0.29M | 0.37M | 0.51M | 0.34M | 0.36M | 0.36M | 0.39M | 0.45M | 0.21M | 0.32M | 0.30M | 0.31M | 0.36M | 0.38M | 0.34M | 0.25M | 0.26M | 0.41M | 0.39M | 0.25M | 0.31M | 0.38M | 0.24M | 0.32M | 0.15M | 0.19M | 0.18M | 0.15M | 0.14M | 0.34M | 0.36M | 0.41M | 0.11M | 0.94M | 0.30M | 0.40M | 0.47M | 0.28M | 0.16M | 0.24M | 0.17M | 0.13M | 0.17M | 0.17M | 0.15M | 0.21M | 0.18M | 0.23M |
|
Accumulated Expenses
|
| | | 0.99M | 0.83M | 0.85M | 0.81M | 0.87M | 0.73M | 0.81M | 0.76M | 0.92M | 0.73M | 0.89M | 0.83M | 0.81M | 0.78M | 0.86M | 0.80M | 1.13M | 0.57M | 0.63M | 0.65M | 0.56M | 0.59M | 0.56M | 0.68M | 0.58M | 0.58M | 0.58M | 0.53M | 0.57M | 0.51M | 0.46M | 0.55M | 0.46M | 0.46M | 0.43M | 0.56M | 0.48M | 0.49M | 0.42M | 0.51M | 0.54M | 0.65M | 0.70M | 0.81M | 1.36M | 0.67M | 2.86M | 1.25M | 1.38M | 0.94M | 0.54M | 0.46M | 0.73M | 1.34M | 0.58M | 0.51M | 0.87M | 1.39M | 0.59M |
|
Current Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.17M | 0.17M | 0.17M | 0.13M | 0.12M | 0.11M | 0.11M | 0.15M | 0.15M | 0.15M | 0.15M | 0.16M | 0.16M | 0.16M | 0.16M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.08M | 0.08M | 0.05M | 0.16M |
|
Current Taxes
|
| | | | 1.37M | | | | 1.40M | | | | 1.04M | | | | 1.74M | | | | 1.48M | | | | 1.28M | | | | 1.48M | | | | 0.72M | | | | 0.44M | | | | 0.41M | | | | 0.83M | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | | | | | | | | | | | | | | | | 0.71M | 0.71M | 0.71M | 0.38M | | 0.14M | 0.04M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Curent Deferred Tax Liability
|
| | | 0.15M | 0.20M | | | 0.14M | 0.09M | 0.45M | 0.45M | 0.44M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 1.87M | 3.13M | 1.39M | 1.40M | 1.67M | 2.82M | 1.92M | 1.77M | 1.78M | 2.12M | 1.29M | 1.12M | 1.18M | 3.04M | 1.19M | 1.16M | 1.49M | 2.43M | 1.07M | 1.58M | 1.59M | 2.89M | 1.26M | 1.04M | 1.10M | 2.44M | 0.83M | 0.79M | 0.99M | 1.62M | 0.72M | 0.87M | 0.84M | 1.31M | 0.92M | 0.89M | 0.80M | 1.20M | 0.69M | 0.75M | 1.03M | 2.00M | 1.26M | 1.08M | 2.46M | 1.12M | 3.42M | 1.88M | 1.83M | 1.27M | 0.96M | 0.81M | 1.04M | 1.69M | 0.93M | 0.75M | 1.17M | 1.63M | 0.97M |
|
Non-Current Deferred Tax Liability
|
| | | | | | | | | | | | 0.23M | 0.38M | 0.28M | 0.35M | 0.44M | 0.22M | 0.22M | 0.28M | 0.14M | 0.07M | | | 520.00 | | | | | | | | | | | | | | | | 0.19M | 0.14M | 0.09M | | | | | | | | | | | | | | | | | | | |
|
Operating Leases
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.26M | 0.22M | 0.17M | 0.71M | 0.80M | 0.76M | 0.72M | 0.58M | 0.70M | 0.67M | 0.64M | 0.45M | 0.57M | 0.53M | 0.40M | 0.34M | 0.48M | 0.44M | 0.40M | 0.18M | 0.31M | 0.27M | 0.95M | 0.84M | 0.89M | 0.96M |
|
Total Liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.84M | 1.39M | 0.97M | | 1.50M | 2.06M | 1.48M | 1.45M | 1.61M | 2.55M | 1.78M | 1.56M | 2.90M | 1.53M | 3.79M | 2.27M | 2.18M | 1.57M | 1.22M | 1.03M | 1.21M | 1.83M | 1.02M | 1.62M | 2.01M | 2.46M | 1.78M |
|
Common Equity
|
| | | 69.97M | 73.51M | 75.62M | 77.67M | 81.46M | 84.75M | 87.95M | 90.83M | 93.98M | 95.70M | 97.96M | 100.84M | 103.70M | 107.84M | 111.69M | 114.44M | 108.33M | 106.99M | 104.19M | 101.60M | 99.26M | 97.79M | 96.08M | 94.21M | 92.68M | 91.19M | 89.56M | 88.05M | 86.44M | 85.44M | 85.15M | 83.92M | 82.78M | 82.11M | 81.31M | 80.23M | 78.00M | 76.82M | 74.02M | 72.97M | 70.89M | 69.56M | 68.23M | 66.49M | 64.57M | 63.54M | 63.72M | 63.46M | 67.08M | 66.55M | 66.49M | 66.60M | 65.57M | 64.88M | 64.86M | 62.97M | 62.27M | 61.09M | 59.71M |
|
Shareholder's Equity
|
| | | 69.97M | 73.51M | 75.62M | 77.67M | 81.46M | 84.75M | 87.95M | 90.83M | 93.98M | 95.70M | 97.96M | 100.84M | 103.70M | 107.84M | 111.69M | 114.44M | 108.33M | 106.99M | 104.19M | 101.60M | 99.26M | 97.79M | 96.08M | 94.21M | 92.68M | 91.19M | 89.56M | 88.05M | 86.44M | 85.44M | 85.15M | 83.92M | 82.78M | 82.11M | 81.31M | 80.23M | 78.00M | 76.82M | 74.02M | 72.97M | 70.89M | 69.56M | 68.23M | 66.49M | 64.57M | 63.54M | 63.72M | 63.46M | 67.08M | 66.55M | 66.49M | 66.60M | 65.57M | 64.88M | 64.86M | 62.97M | 62.27M | 61.09M | 59.71M |
|
Liabilities and Shareholders Equity
|
| | | 71.84M | 76.64M | 77.01M | 79.07M | 83.13M | 87.57M | 89.87M | 92.60M | 95.77M | 98.05M | 99.62M | 102.24M | 105.24M | 111.31M | 113.11M | 115.82M | 110.09M | 109.56M | 105.34M | 103.17M | 100.85M | 100.67M | 97.34M | 95.24M | 93.77M | 93.63M | 90.40M | 88.84M | 87.43M | 87.05M | 85.86M | 84.79M | 83.62M | 83.51M | 82.28M | 81.12M | 79.50M | 78.88M | 75.50M | 74.42M | 72.50M | 72.10M | 70.01M | 68.05M | 67.47M | 65.07M | 67.51M | 65.73M | 69.26M | 68.12M | 67.71M | 67.63M | 66.78M | 66.71M | 65.88M | 64.59M | 64.28M | 63.55M | 61.49M |
|
Retained Earnings
|
| | | 47.97M | 51.41M | 53.96M | 56.25M | 59.35M | 62.73M | 65.17M | 68.07M | 71.18M | 73.74M | 76.97M | 79.75M | 82.31M | 86.35M | 90.23M | 93.02M | 86.68M | 85.63M | 84.07M | 81.80M | 79.56M | 77.86M | 76.33M | 74.97M | 73.16M | 71.62M | 69.94M | 68.67M | 67.71M | 66.87M | 66.31M | 64.89M | 62.90M | 61.67M | 60.64M | 59.53M | 58.05M | 55.62M | 53.01M | 52.10M | 50.40M | 49.15M | 47.96M | 46.60M | 45.58M | 44.89M | 46.15M | 45.55M | 48.95M | 48.52M | 48.41M | 47.76M | 46.74M | 46.01M | 45.20M | 43.41M | 42.47M | 41.21M | 39.68M |
|
Treasury Shares
|
| | | | | | | | | | | | | | | | | | | | | 1.24M | | | | | | | | | | | | | | | | | | 0.01M | | | | 0.00M | | | | 0.00M | | | | 0.00M | | | | 264.00 | | | | | | |